
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $4,600/mo
- Units
- 2
- Price per unit
- $450,000
- Est. annual NOI
- $27,600
- Expense assumption
- 50%
Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.
Run your own numbers
Adjust the assumptions to see cash flow and cash on cash return.
- Effective gross income
- $52,440
- Operating expenses
- $26,220
- Net operating income
- $26,220
- Annual debt service
- $53,889
- Annual cash flow
- -$27,669
- Cash on cash return
- -12.3%
- Down payment
- $225,000
Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.
Property details
- Type
- Duplex
- Bedrooms
- 2
- Bathrooms
- 2
- Building size
- 1,400 sqft
- Lot size
- 6,381 sqft
- Year built
- 1928
- Stories
- 1
- Garage spaces
- 2
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 54
- MLS #
- 244954123
About this property
Price Improvement – Exceptional Opportunity in California Heights! A recent price adjustment creates an outstanding opportunity to own an income-producing duplex in the highly desirable California Heights neighborhood of Long Beach. Whether you're an investor looking to expand your portfolio, an owner-occupant hoping to offset your mortgage with rental income, or a buyer searching for a flexible multigenerational living arrangement, this property offers a variety of possibilities. Full of character and long-term potential, this duplex provides the opportunity to generate rental income while building equity in one of Long Beach's most established neighborhoods. Properties like this appeal to buyers seeking versatility, whether as a long-term investment, a primary residence with supplemental income, or a property to customize over time. California Heights is known for its tree-lined streets, historic charm, and convenient central location. Enjoy easy access to local restaurants, neighborhood coffee shops, shopping, parks, Long Beach City College, and major commuter routes, making it an attractive location for both owners and tenants alike. With demand for duplex properties remaining strong and inventory often limited in this neighborhood, opportunities like this do not come along often. The recent price reduction makes this an excellent time to take a fresh look at everything this property has to offer. Whether you're focused on generating income today, creating value through future improvements, or securing a property in one of Long Beach's most desirable neighborhoods, this duplex offers the flexibility and potential to fit a variety of real estate goals. Schedule your private showing and discover the possibilities for yourself.
Location
3562 Orange
Long Beach, Los Angeles, CA, 90807